XML 45 R31.htm IDEA: XBRL DOCUMENT v3.20.2
Changes in Equity (Rollforward) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2020
Jun. 30, 2019
Balances $ 3,954,925 $ 3,921,241 $ 3,849,528 $ 3,775,989 $ 3,921,241 $ 3,775,989
Dividends declared (52,591) (52,585) (52,751) (53,504)    
Noncontrolling investors of USS (2,410) (7,504)        
Share repurchases   (106,529) (93,136) (84,308)    
Equity-based compensation 8,633 9,429 8,016 6,695    
Net income 78,765 190,836 196,746 204,827 269,601 401,573
Other comprehensive loss, net of tax 186 37 (52) (171) 223 (223)
Balances 3,987,508 3,954,925 3,908,351 3,849,528 3,987,508 3,908,351
Common Stock            
Balances 646 646 645 645 646 645
Balances 646 646 645 645 646 645
Treasury Stock            
Balances (1,624,808) (1,525,113) (1,261,837) (1,184,243) (1,525,113) (1,184,243)
Share repurchases   (106,529) (93,136) (84,308)    
Equity-based compensation 953 6,834 816 6,714    
Balances (1,623,855) (1,624,808) (1,354,157) (1,261,837) (1,623,855) (1,354,157)
Additional Paid-In Capital            
Balances 1,183,776 1,181,012 1,160,139 1,160,048 1,181,012 1,160,048
Equity-based compensation 7,838 2,764 7,366 91    
Balances 1,191,614 1,183,776 1,167,505 1,160,139 1,191,614 1,167,505
Retained Earnings            
Balances 4,553,882 4,419,296 4,109,034 3,958,320 4,419,296 3,958,320
Dividends declared (52,591) (52,585) (52,751) (53,504)    
Equity-based compensation (158) (169) (166) (110)    
Net income 75,496 187,340 194,302 204,328    
Balances 4,576,629 4,553,882 4,250,419 4,109,034 4,576,629 4,250,419
Accumulated Other Comprehensive Loss            
Balances 30 (7) 130 301 (7) 301
Other comprehensive loss, net of tax 186 37 (52) (171)    
Balances 216 30 78 130 216 78
Noncontrolling Interests            
Balances (158,601) (154,593) (158,583) (159,082) (154,593) (159,082)
Noncontrolling investors of USS (2,410) (7,504)        
Net income 3,269 3,496 2,444 499    
Balances (157,742) (158,601) (156,139) (158,583) (157,742) (156,139)
Redeemable Noncontrolling Interest            
Balances 151,014 143,614 139,930 111,240 143,614 111,240
Noncontrolling investors of USS       28,690    
Noncontrolling investors of USS 1,400 7,400        
Balances $ 152,414 $ 151,014 $ 139,930 $ 139,930 $ 152,414 $ 139,930